Flat
BR3
2 beds
1 bath
Abbey Park, Beckenham, Kent BR3
London, England · BR3
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£18,015
↗ 13%After 5 Years
Change In Property Value
£42,840
↗ 10%After 5 Years
Return On Investment
45%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,480 | £24,847 | £25,468 | £26,105 | £26,888 | £127,789 |
| Total Expenses | £20,913 | £20,996 | £21,101 | £21,208 | £21,329 | £105,548 |
| Profit Before Tax | £3,567 | £3,851 | £4,367 | £4,897 | £5,559 | £22,241 |
| Profit After Tax | £2,889 | £3,120 | £3,538 | £3,966 | £4,503 | £18,015 |
| Change In Property Value | £4 | £4 | £8,300 | £14,816 | £19,716 | £42,840 |
| Net Return | £2,893 | £3,124 | £11,838 | £18,782 | £24,218 | £60,855 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change